Nifty
Sensex
:
:
11247.55
38067.93
25.15 (0.22%)
94.71 (0.25%)

Aluminium & Aluminium Products

Rating :
34/99

BSE: 532234 | NSE: NATIONALUM

32.25
30-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  33.15
  •  33.30
  •  32.00
  •  32.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14429096
  •  4725.95
  •  48.75
  •  24.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,137.88
  • 111.50
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,169.66
  • 4.56%
  • 0.61

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.50%
  • 4.58%
  • 15.03%
  • FII
  • DII
  • Others
  • 9.04%
  • 7.70%
  • 12.15%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.41
  • 4.44
  • -3.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.70
  • -12.65
  • -18.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.50
  • -29.38
  • -53.13

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.61
  • 16.04
  • 9.92

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 1.00
  • 1.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.01
  • 4.63
  • 4.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,380.63
2,084.08
-33.75%
1,935.86
2,766.20
-30.02%
2,088.35
2,718.88
-23.19%
2,363.55
3,040.93
-22.28%
Expenses
1,251.56
1,869.72
-33.06%
1,727.49
2,248.65
-23.18%
2,054.01
2,205.92
-6.89%
2,331.39
2,190.00
6.46%
EBITDA
129.07
214.36
-39.79%
208.37
517.55
-59.74%
34.34
512.96
-93.31%
32.16
850.93
-96.22%
EBIDTM
9.35%
10.29%
14.01%
18.71%
1.64%
18.87%
1.36%
27.98%
Other Income
33.29
61.39
-45.77%
106.41
97.69
8.93%
48.22
75.80
-36.39%
56.56
90.27
-37.34%
Interest
1.79
1.63
9.82%
0.82
0.60
36.67%
1.65
0.60
175.00%
1.64
0.61
168.85%
Depreciation
135.90
126.40
7.52%
135.05
120.31
12.25%
134.13
118.11
13.56%
134.25
115.98
15.75%
PBT
24.67
147.72
-83.30%
178.91
403.32
-55.64%
-53.22
470.05
-
-47.17
824.61
-
Tax
8.04
49.94
-83.90%
76.15
169.73
-55.13%
-19.26
168.29
-
-18.82
314.61
-
PAT
16.63
97.78
-82.99%
102.76
233.59
-56.01%
-33.96
301.76
-
-28.35
510.00
-
PATM
1.20%
4.69%
7.11%
8.44%
-1.63%
11.10%
-1.20%
16.77%
EPS
0.09
0.52
-82.69%
0.55
1.25
-56.00%
-0.18
1.62
-
-0.15
2.73
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
7,768.39
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
-26.78%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
5,426.52
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
2,341.87
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
30.15%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
7,364.45
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
706.10
759.33
644.80
417.14
337.98
324.47
% Of Sales
-
8.33%
6.60%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
253.70
176.56
254.90
392.82
309.91
95.24
% Of Sales
-
2.99%
1.54%
2.68%
5.21%
4.55%
1.29%
EBITDA
403.94
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
5.20%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
244.48
273.93
331.54
302.64
408.27
605.13
673.07
Interest
5.90
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
539.33
529.83
476.10
480.40
480.36
426.12
413.66
PBT
103.19
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
46.11
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
44.68%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
57.08
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
57.08
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.73%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
-95.01%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
0.31
0.74
9.29
7.20
3.58
4.22
7.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
685.27
161.66
141.65
150.37
884.28
847.87
Short Term Loans & Adv.
508.93
411.35
553.71
656.88
640.05
291.66
Net Current Assets
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,244.58
-580.74
-802.52
-906.15
Net Investments
-75.67
453.98
550.11
-250.32
Others
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
53.53
56.20
54.34
52.80
51.20
49.66
ROA
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
47.66
49.98
43.33
43.61
35.00
29.18
Cash Conversion Cycle
23.16
-3.91
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
40.41
1152.23
1046.55
359.63
364.50
13.67

News Update:


  • NALCO signs MoU with Numaligarh Refinery
    26th Sep 2020, 09:44 AM

    The company has signed MoU for long term supply of CP Coke

    Read More
  • Nalco-Midhani JV to rope in environmental consultant for proposed aluminium alloy plant
    8th Aug 2020, 10:21 AM

    The environmental consultant will fulfil the statutory requirement and assist UADNL in obtaining environmental clearance for the Nellore project from appropriate authorities

    Read More
  • National Aluminium - Quarterly Results
    26th Jun 2020, 15:54 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.